Property Info
- MLS TB8488386
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1455
- Living Area (sqft) 1185
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $675.00
Interior Features
- Dry Bar
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate15.0 | Gross Yield17.5% | Annual Rent$96,000.00 | Property Taxes$5,752.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $96,000.00 $8,000.00 / mo | $480,000.00 $8,000.00 / mo | $960,000.00 $8,000.00 / mo | |||
| Estimated Expenses | $5,752.53 | $28,762.65 | $57,525.30 | |||
| Net Cash Flow | $90,247.47 | $451,237.35 | $902,474.70 | |||
| HOA Fees | $8,100.00 | $40,500.00 | $81,000.00 |